[RAPID] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.85%
YoY- -1289.87%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 27,715 28,584 26,185 25,895 26,829 21,786 15,259 10.45%
PBT -15,043 12,396 -1,075 -3,852 2,429 -3,635 6,774 -
Tax -1,557 -1,059 3,696 -3,668 -1,797 -160 -683 14.71%
NP -16,600 11,337 2,621 -7,520 632 -3,795 6,091 -
-
NP to SH -17,128 11,694 2,621 -7,520 632 -3,795 6,091 -
-
Tax Rate - 8.54% - - 73.98% - 10.08% -
Total Cost 44,315 17,247 23,564 33,415 26,197 25,581 9,168 30.01%
-
Net Worth 119,959 137,851 122,313 119,733 127,277 126,209 129,491 -1.26%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 119,959 137,851 122,313 119,733 127,277 126,209 129,491 -1.26%
NOSH 90,194 90,098 87,366 87,396 87,777 87,041 86,907 0.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -59.90% 39.66% 10.01% -29.04% 2.36% -17.42% 39.92% -
ROE -14.28% 8.48% 2.14% -6.28% 0.50% -3.01% 4.70% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.73 31.73 29.97 29.63 30.56 25.03 17.56 9.77%
EPS -18.99 12.97 3.00 -8.61 0.72 -4.36 7.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.53 1.40 1.37 1.45 1.45 1.49 -1.87%
Adjusted Per Share Value based on latest NOSH - 87,212
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.93 26.74 24.49 24.22 25.10 20.38 14.27 10.46%
EPS -16.02 10.94 2.45 -7.03 0.59 -3.55 5.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1222 1.2895 1.1442 1.1201 1.1906 1.1806 1.2113 -1.26%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.98 6.13 3.80 2.82 1.98 1.53 1.64 -
P/RPS 19.46 19.32 12.68 9.52 6.48 6.11 9.34 13.00%
P/EPS -31.49 47.23 126.67 -32.77 275.00 -35.09 23.40 -
EY -3.18 2.12 0.79 -3.05 0.36 -2.85 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.01 2.71 2.06 1.37 1.06 1.10 26.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 23/02/12 25/02/11 25/02/10 -
Price 6.13 5.94 4.48 2.95 2.20 1.80 1.68 -
P/RPS 19.95 18.72 14.95 9.96 7.20 7.19 9.57 13.01%
P/EPS -32.28 45.77 149.33 -34.28 305.56 -41.28 23.97 -
EY -3.10 2.19 0.67 -2.92 0.33 -2.42 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.61 3.88 3.20 2.15 1.52 1.24 1.13 26.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment